損益表僅顯示部份重要科目, 完整財報可參考這裡 玩股撇步(動畫小學堂)
- 要留意股本持續膨脹, 但獲利能否跟著提升
- 匯回海外所得, 有可能使得所得稅率提高
| 營收 YoY | 營業成本 YoY | 營業費用 YoY | 利息收入 YoY | 利息支出(不含租賃負債) YoY | 利息支出－租賃負債 YoY | 租金收入 YoY | 股利收入 YoY | 其他收入 YoY | 處分不動產、廠房及設備 YoY | 處分投資 YoY | 外幣兌換 YoY | 營業外收入及支出 YoY | 稅前淨利 YoY | 稅後淨利 YoY | 所得稅費用 YoY | 所得稅率 (%) YoY | EPS YoY | 本業EPS YoY | 累計EPS YoY | 加權平均股數 YoY | EBITDA YoY | |||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 (10) | 73.3 | 20.2 | 57.68 | 14.58 | 14.56 | 9.23 | 0.19 | 26.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.05 | 0 | 0.01 | 0 | -1.39 | 0 | 0.46 | 0 | 0.00 | 0 | -0.48 | 0 | -0.12 | 0 | 0.00 | 0 | 287 | 0.0 | 8.58 | 37.94 |
| 2023 (9) | 60.98 | -4.73 | 50.34 | -3.08 | 13.33 | -1.84 | 0.15 | 150.0 | 1.49 | 7.97 | 0.3 | 0.0 | 0.41 | 0.0 | 0.02 | -50.0 | 0.34 | -29.17 | -0.02 | 0 | 0 | 0 | 0.3 | 50.0 | 0.34 | 0 | -2.35 | 0 | -2.24 | 0 | -0.38 | 0 | 0.00 | 0 | -0.78 | 0 | -0.90 | 0 | 0.00 | 0 | 287 | 14.34 | 6.22 | -9.33 |
| 2022 (8) | 64.01 | -12.6 | 51.94 | -16.17 | 13.58 | -4.23 | 0.06 | 100.0 | 1.38 | 10.4 | 0.3 | -9.09 | 0.41 | -2.38 | 0.04 | 0.0 | 0.48 | 23.08 | -0.03 | 0 | 0.01 | -91.67 | 0.2 | 0 | -0.65 | 0 | -2.17 | 0 | -3.49 | 0 | 0.95 | 20.25 | 0.00 | 0 | -1.39 | 0 | -0.99 | 0 | 0.00 | 0 | 251 | 18.96 | 6.86 | 48.16 |
| 2021 (7) | 73.24 | -5.36 | 61.96 | -2.39 | 14.18 | 4.34 | 0.03 | 0.0 | 1.25 | -5.3 | 0.33 | -13.16 | 0.42 | 75.0 | 0.04 | 0 | 0.39 | -51.85 | -0.03 | 0 | 0.12 | 140.0 | -0.21 | 0 | -1.62 | 0 | -4.52 | 0 | -5.27 | 0 | 0.79 | 192.59 | 0.00 | 0 | -2.50 | 0 | -1.27 | 0 | 0.00 | 0 | 211 | 1.93 | 4.63 | -41.61 |
| 2020 (6) | 77.39 | 3.55 | 63.48 | 1.44 | 13.59 | -11.47 | 0.03 | -40.0 | 1.32 | 7.32 | 0.38 | -9.52 | 0.24 | 50.0 | 0 | 0 | 0.81 | 28.57 | -0.03 | 0 | 0.05 | 66.67 | -1.01 | 0 | -1.71 | 0 | -1.39 | 0 | -1.61 | 0 | 0.27 | 0.0 | 0.00 | 0 | -0.78 | 0 | 0.03 | 0 | 0.00 | 0 | 207 | 0.0 | 7.93 | 28.53 |
| 2019 (5) | 74.74 | 10.78 | 62.58 | 8.7 | 15.35 | -0.13 | 0.05 | 0.0 | 1.23 | 35.16 | 0.42 | 0 | 0.16 | -20.0 | 0.06 | 500.0 | 0.63 | 40.0 | 0.01 | 0 | 0.03 | 50.0 | 1.08 | 25.58 | 0.57 | -41.24 | -2.62 | 0 | -2.8 | 0 | 0.27 | -37.21 | 0.00 | 0 | -1.35 | 0 | -1.17 | 0 | 0.00 | 0 | 207 | 0.0 | 6.17 | 130.22 |
| 2018 (4) | 67.47 | 11736.84 | 57.57 | 11893.75 | 15.37 | 8941.18 | 0.05 | 0 | 0.91 | 9000.0 | 0 | 0 | 0.2 | 0 | 0.01 | 0 | 0.45 | 542.86 | -0.07 | 0 | 0.02 | 0 | 0.86 | 0 | 0.97 | 3133.33 | -4.5 | 0 | -4.74 | 0 | 0.43 | 1333.33 | 0.00 | 0 | -2.29 | 0 | -1.99 | 0 | 0.00 | 0 | 207 | 0.0 | 2.68 | 13300.0 |
| 2017 (3) | 0.57 | 0 | 0.48 | 0 | 0.17 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.07 | 0 | 0 | 0 | -0.03 | 0 | -0.01 | 0 | 0.03 | 0 | -0.04 | 0 | -0.07 | 0 | 0.03 | 0 | 0.00 | 0 | -0.03 | 0 | -0.03 | 0 | 0.00 | 0 | 207 | 0 | 0.02 | 0 |
| 營收 QoQ YoY | 營業成本 QoQ YoY | 營業費用 QoQ YoY | 利息收入 QoQ YoY | 利息支出(不含租賃負債) QoQ YoY | 利息支出－租賃負債 QoQ YoY | 租金收入 QoQ YoY | 股利收入 QoQ YoY | 其他收入 QoQ YoY | 處分不動產、廠房及設備 QoQ YoY | 處分投資 QoQ YoY | 外幣兌換 QoQ YoY | 營業外收入及支出 QoQ YoY | 稅前淨利 QoQ YoY | 稅後淨利 QoQ YoY | 所得稅費用 QoQ YoY | 所得稅率 (%) QoQ YoY | EPS QoQ YoY | 本業EPS QoQ YoY | 累計EPS QoQ YoY | 加權平均股數 QoQ YoY | EBITDA QoQ YoY | |||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 25Q1 (20) | 17.26 | -11.62 | 10.85 | 13.52 | -8.53 | 8.42 | 3.59 | -15.53 | 12.89 | 0.04 | -33.33 | 33.33 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | -100.0 | -100.0 | 0 | 0 | -100.0 | 0 | -100.0 | -100.0 | 0 | 100.0 | 0 | 0 | 0 | 0 | 0 | -100.0 | 100.0 | -0.52 | -471.43 | 14.75 | -0.36 | -156.25 | 47.83 | -0.73 | -1560.0 | 27.72 | 0.16 | -15.79 | 23.08 | 0.00 | -100.0 | 0 | -0.26 | -1400.0 | 25.71 | -0.07 | -133.33 | 50.0 | -0.26 | 45.83 | 25.71 | 287 | 0.0 | 0.0 | 1.78 | -34.8 | 27.14 |
| 24Q4 (19) | 19.53 | -1.81 | 12.76 | 14.78 | -6.04 | 6.41 | 4.25 | 18.38 | 36.66 | 0.06 | 50.0 | -14.29 | 0.35 | -7.89 | -5.41 | 0.08 | 0.0 | -11.11 | 0.09 | 12.5 | 12.5 | 0 | 0 | 0 | 0.13 | 44.44 | 8.33 | -0.02 | -200.0 | 0.0 | 0 | 0 | 0 | 0.41 | 236.67 | 412.5 | 0.14 | 122.58 | 135.9 | 0.64 | 1380.0 | 1166.67 | 0.05 | 126.32 | 150.0 | 0.19 | 0 | 533.33 | 30.08 | 0 | 0 | 0.02 | 128.57 | 166.67 | -0.03 | -120.0 | -130.0 | -0.48 | 4.0 | 38.46 | 287 | 0.0 | 0.0 | 2.73 | 25.81 | 35.15 |
| 24Q3 (18) | 19.89 | 8.63 | 21.88 | 15.73 | 7.01 | 18.18 | 3.59 | 1.13 | -3.23 | 0.04 | -33.33 | 33.33 | 0.38 | -2.56 | -2.56 | 0.08 | 33.33 | 14.29 | 0.08 | 0.0 | -20.0 | 0 | 0 | 0 | 0.09 | -30.77 | -35.71 | 0.02 | 0 | 0 | 0 | 0 | 0 | -0.3 | -1100.0 | 25.0 | -0.62 | -1340.0 | -513.33 | -0.05 | -145.45 | 90.74 | -0.19 | 17.39 | 5.0 | 0 | -100.0 | 100.0 | 0.00 | 0 | 0 | -0.07 | 12.5 | 0.0 | 0.15 | 250.0 | 225.0 | -0.50 | -16.28 | 32.43 | 287 | 0.0 | 0.0 | 2.17 | -4.82 | 30.72 |
| 24Q2 (17) | 18.31 | 17.6 | 19.44 | 14.7 | 17.88 | 14.04 | 3.55 | 11.64 | 6.61 | 0.06 | 100.0 | 50.0 | 0.39 | 18.18 | 8.33 | 0.06 | -40.0 | -14.29 | 0.08 | 0.0 | -27.27 | 0 | -100.0 | -100.0 | 0.13 | 62.5 | 1200.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 107.5 | -95.95 | 0.05 | 108.2 | -90.0 | 0.11 | 115.94 | 128.21 | -0.23 | 77.23 | 62.9 | 0.14 | 7.69 | 0.0 | 0.00 | 0 | 0 | -0.08 | 77.14 | 61.9 | -0.10 | 28.57 | 74.36 | -0.43 | -22.86 | 36.76 | 287 | 0.0 | 0.0 | 2.28 | 62.86 | 32.56 |
| 24Q1 (16) | 15.57 | -10.1 | 29.64 | 12.47 | -10.22 | 21.54 | 3.18 | 2.25 | 0.0 | 0.03 | -57.14 | 50.0 | 0.33 | -10.81 | -8.33 | 0.1 | 11.11 | 66.67 | 0.08 | 0.0 | -33.33 | 0.01 | 0 | 0 | 0.08 | -33.33 | 14.29 | 0 | 100.0 | 0 | 0 | 0 | 0 | -0.4 | -600.0 | -233.33 | -0.61 | -56.41 | -971.43 | -0.69 | -1050.0 | 49.26 | -1.01 | -910.0 | 23.48 | 0.13 | 333.33 | 1200.0 | 0.00 | 0 | 0 | -0.35 | -1066.67 | 23.91 | -0.14 | -240.0 | 70.83 | -0.35 | 55.13 | 23.91 | 287 | 0.0 | 0.0 | 1.4 | -30.69 | 70.73 |
| 23Q4 (15) | 17.32 | 6.13 | 10.74 | 13.89 | 4.36 | 12.29 | 3.11 | -16.17 | -10.12 | 0.07 | 133.33 | 250.0 | 0.37 | -5.13 | 8.82 | 0.09 | 28.57 | 28.57 | 0.08 | -20.0 | -20.0 | 0 | 0 | 0 | 0.12 | -14.29 | -20.0 | -0.02 | 0 | 50.0 | 0 | 0 | 0 | 0.08 | 120.0 | 134.78 | -0.39 | -360.0 | 27.78 | -0.06 | 88.89 | 91.78 | -0.1 | 50.0 | 91.94 | 0.03 | 105.36 | -94.23 | 0.00 | 0 | 0 | -0.03 | 57.14 | 94.0 | 0.10 | 183.33 | 141.67 | -0.78 | -5.41 | 43.88 | 287 | 0.0 | 14.34 | 2.02 | 21.69 | 39.31 |
| 23Q3 (14) | 16.32 | 6.46 | 4.68 | 13.31 | 3.26 | 5.22 | 3.71 | 11.41 | 13.8 | 0.03 | -25.0 | 50.0 | 0.39 | 8.33 | 11.43 | 0.07 | 0.0 | 0.0 | 0.1 | -9.09 | 25.0 | 0 | -100.0 | -100.0 | 0.14 | 1300.0 | -6.67 | 0 | 0 | 0 | 0 | 0 | -100.0 | -0.4 | -154.05 | -217.65 | 0.15 | -70.0 | 114.29 | -0.54 | -38.46 | -116.0 | -0.2 | 67.74 | 67.74 | -0.56 | -500.0 | -394.74 | 0.00 | 0 | 0 | -0.07 | 66.67 | 70.83 | -0.12 | 69.23 | 50.0 | -0.74 | -8.82 | 21.28 | 287 | 0.0 | 10.38 | 1.66 | -3.49 | -17.82 |
| 23Q2 (13) | 15.33 | 27.64 | -4.31 | 12.89 | 25.63 | -0.85 | 3.33 | 4.72 | -2.35 | 0.04 | 100.0 | 300.0 | 0.36 | 0.0 | 0.0 | 0.07 | 16.67 | 40.0 | 0.11 | -8.33 | -8.33 | 0.02 | 0 | 100.0 | 0.01 | -85.71 | -85.71 | 0 | 0 | 0 | 0 | 0 | 0 | 0.74 | 716.67 | 19.35 | 0.5 | 614.29 | -5.66 | -0.39 | 71.32 | -360.0 | -0.62 | 53.03 | -181.82 | 0.14 | 1300.0 | -36.36 | 0.00 | 0 | 0 | -0.21 | 54.35 | -133.33 | -0.39 | 18.75 | -50.0 | -0.68 | -47.83 | 5.56 | 287 | 0.0 | 23.18 | 1.72 | 109.76 | -28.63 |
| 23Q1 (12) | 12.01 | -23.21 | -28.3 | 10.26 | -17.06 | -26.35 | 3.18 | -8.09 | -7.83 | 0.02 | 0.0 | 100.0 | 0.36 | 5.88 | 9.09 | 0.06 | -14.29 | -40.0 | 0.12 | 20.0 | 0.0 | 0 | 0 | 0 | 0.07 | -53.33 | -36.36 | 0 | 100.0 | 0 | 0 | 0 | 0 | -0.12 | 47.83 | 77.36 | 0.07 | 112.96 | 110.0 | -1.36 | -86.3 | -2.26 | -1.32 | -6.45 | 6.38 | 0.01 | -98.08 | -50.0 | 0.00 | 0 | 0 | -0.46 | 8.0 | 28.12 | -0.48 | -100.0 | -92.0 | -0.46 | 66.91 | 28.12 | 287 | 14.34 | 29.86 | 0.82 | -43.45 | -16.33 |
| 22Q4 (11) | 15.64 | 0.32 | -17.64 | 12.37 | -2.21 | -21.76 | 3.46 | 6.13 | -2.81 | 0.02 | 0.0 | 100.0 | 0.34 | -2.86 | 6.25 | 0.07 | 0.0 | -22.22 | 0.1 | 25.0 | -16.67 | 0 | -100.0 | 0 | 0.15 | 0.0 | 114.29 | -0.04 | 0 | -300.0 | 0 | -100.0 | -100.0 | -0.23 | -167.65 | 42.5 | -0.54 | -871.43 | 65.61 | -0.73 | -192.0 | 62.56 | -1.24 | -100.0 | 52.67 | 0.52 | 173.68 | -24.64 | 0.00 | 0 | 0 | -0.50 | -108.33 | 59.68 | -0.24 | 0.0 | 35.14 | -1.39 | -47.87 | 44.4 | 251 | -3.46 | 18.96 | 1.45 | -28.22 | 314.29 |
| 22Q3 (10) | 15.59 | -2.68 | -17.69 | 12.65 | -2.69 | -21.33 | 3.26 | -4.4 | -8.17 | 0.02 | 100.0 | 100.0 | 0.35 | -2.78 | 9.38 | 0.07 | 40.0 | -12.5 | 0.08 | -33.33 | -20.0 | 0.03 | 200.0 | 200.0 | 0.15 | 114.29 | 0.0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0.34 | -45.16 | 325.0 | 0.07 | -86.79 | -56.25 | -0.25 | -266.67 | 52.83 | -0.62 | -181.82 | -3.33 | 0.19 | -13.64 | 280.0 | 0.00 | 0 | 0 | -0.24 | -166.67 | 14.29 | -0.24 | 7.69 | 7.69 | -0.94 | -30.56 | 25.4 | 260 | 11.59 | 22.64 | 2.02 | -16.18 | 15.43 |
| 22Q2 (9) | 16.02 | -4.36 | -4.76 | 13.0 | -6.68 | -10.78 | 3.41 | -1.16 | -3.67 | 0.01 | 0.0 | 0.0 | 0.36 | 9.09 | 16.13 | 0.05 | -50.0 | -37.5 | 0.12 | 0.0 | 9.09 | 0.01 | 0 | -66.67 | 0.07 | -36.36 | 16.67 | 0 | 0 | -100.0 | 0 | 0 | 0 | 0.62 | 216.98 | 875.0 | 0.53 | 175.71 | 378.95 | 0.15 | 111.28 | 110.14 | -0.22 | 84.4 | 84.83 | 0.22 | 1000.0 | 1000.0 | 0.00 | 0 | 0 | -0.09 | 85.94 | 86.76 | -0.26 | -4.0 | 40.91 | -0.72 | -12.5 | 26.53 | 233 | 5.43 | 9.91 | 2.41 | 145.92 | 197.53 |
| 22Q1 (8) | 16.75 | -11.8 | -9.36 | 13.93 | -11.89 | -10.13 | 3.45 | -3.09 | -2.27 | 0.01 | 0.0 | 0.0 | 0.33 | 3.12 | 10.0 | 0.1 | 11.11 | 25.0 | 0.12 | 0.0 | 33.33 | 0 | 0 | 0 | 0.11 | 57.14 | 0.0 | 0 | 100.0 | 100.0 | 0 | -100.0 | 0 | -0.53 | -32.5 | -394.44 | -0.7 | 55.41 | -3400.0 | -1.33 | 31.79 | -137.5 | -1.41 | 46.18 | -135.0 | 0.02 | -97.1 | -33.33 | 0.00 | 0 | 0 | -0.64 | 48.39 | -120.69 | -0.25 | 32.43 | -25.0 | -0.64 | 74.4 | -120.69 | 221 | 4.74 | 6.25 | 0.98 | 180.0 | -43.02 |
| 21Q4 (7) | 18.99 | 0.26 | -3.36 | 15.81 | -1.68 | -2.59 | 3.56 | 0.28 | 19.87 | 0.01 | 0.0 | 0.0 | 0.32 | 0.0 | 3.23 | 0.09 | 12.5 | -10.0 | 0.12 | 20.0 | -20.0 | 0 | -100.0 | 0 | 0.07 | -53.33 | -50.0 | -0.01 | 0 | 50.0 | 0.12 | 0 | 0 | -0.4 | -600.0 | 49.37 | -1.57 | -1081.25 | -46.73 | -1.95 | -267.92 | -209.52 | -2.62 | -336.67 | -315.87 | 0.69 | 1280.0 | 1050.0 | 0.00 | 0 | 0 | -1.24 | -342.86 | -300.0 | -0.37 | -42.31 | -346.67 | -2.50 | -98.41 | -220.51 | 211 | -0.47 | 1.93 | 0.35 | -80.0 | -80.34 |
| 21Q3 (6) | 18.94 | 12.6 | -14.61 | 16.08 | 10.36 | -9.92 | 3.55 | 0.28 | -2.2 | 0.01 | 0.0 | 0.0 | 0.32 | 3.23 | -8.57 | 0.08 | 0.0 | -11.11 | 0.1 | -9.09 | 233.33 | 0.01 | -66.67 | 0 | 0.15 | 150.0 | -31.82 | 0 | -100.0 | -100.0 | 0 | 0 | -100.0 | 0.08 | 200.0 | 111.27 | 0.16 | 184.21 | 115.53 | -0.53 | 64.19 | -55.88 | -0.6 | 58.62 | -36.36 | 0.05 | 150.0 | -54.55 | 0.00 | 0 | 0 | -0.28 | 58.82 | -33.33 | -0.26 | 40.91 | -223.81 | -1.26 | -28.57 | -168.09 | 212 | 0.0 | 2.42 | 1.75 | 116.05 | -16.67 |
| 21Q2 (5) | 16.82 | -8.98 | -25.48 | 14.57 | -6.0 | -19.37 | 3.54 | 0.28 | 0.28 | 0.01 | 0.0 | 0 | 0.31 | 3.33 | -6.06 | 0.08 | 0.0 | -11.11 | 0.11 | 22.22 | 0 | 0.03 | 0 | 0 | 0.06 | -45.45 | 0 | 0.02 | 150.0 | 0 | 0 | 0 | 0 | -0.08 | -144.44 | 0 | -0.19 | -850.0 | -211.76 | -1.48 | -164.29 | -229.82 | -1.45 | -141.67 | -246.46 | 0.02 | -33.33 | -77.78 | 0.00 | 0 | -100.0 | -0.68 | -134.48 | -241.67 | -0.44 | -120.0 | -251.72 | -0.98 | -237.93 | -276.92 | 212 | 1.92 | 2.42 | 0.81 | -52.91 | -75.75 |
| 21Q1 (4) | 18.48 | -5.95 | 0.0 | 15.5 | -4.5 | 0.0 | 3.53 | 18.86 | 0.0 | 0.01 | 0.0 | 0.0 | 0.3 | -3.23 | 0.0 | 0.08 | -20.0 | 0.0 | 0.09 | -40.0 | 0.0 | 0 | 0 | 0.0 | 0.11 | -21.43 | 0.0 | -0.04 | -100.0 | 0.0 | 0 | 0 | 0.0 | 0.18 | 122.78 | 0.0 | -0.02 | 98.13 | 0.0 | -0.56 | 11.11 | 0.0 | -0.6 | 4.76 | 0.0 | 0.03 | -50.0 | 0.0 | 0.00 | 0 | 0.0 | -0.29 | 6.45 | 0.0 | -0.20 | -233.33 | 0.0 | -0.29 | 62.82 | 0.0 | 208 | 0.48 | 0.0 | 1.72 | -3.37 | 0.0 |
| 20Q4 (3) | 19.65 | -11.41 | 0.0 | 16.23 | -9.08 | 0.0 | 2.97 | -18.18 | 0.0 | 0.01 | 0.0 | 0.0 | 0.31 | -11.43 | 0.0 | 0.1 | 11.11 | 0.0 | 0.15 | 400.0 | 0.0 | 0 | 0 | 0.0 | 0.14 | -36.36 | 0.0 | -0.02 | -300.0 | 0.0 | 0 | -100.0 | 0.0 | -0.79 | -11.27 | 0.0 | -1.07 | -3.88 | 0.0 | -0.63 | -85.29 | 0.0 | -0.63 | -43.18 | 0.0 | 0.06 | -45.45 | 0.0 | 0.00 | 0 | 0.0 | -0.31 | -47.62 | 0.0 | 0.15 | -28.57 | 0.0 | -0.78 | -65.96 | 0.0 | 207 | 0.0 | 0.0 | 1.78 | -15.24 | 0.0 |
| 20Q3 (2) | 22.18 | -1.73 | 0.0 | 17.85 | -1.22 | 0.0 | 3.63 | 2.83 | 0.0 | 0.01 | 0 | 0.0 | 0.35 | 6.06 | 0.0 | 0.09 | 0.0 | 0.0 | 0.03 | 0 | 0.0 | 0 | 0 | 0.0 | 0.22 | 0 | 0.0 | 0.01 | 0 | 0.0 | 0.05 | 0 | 0.0 | -0.71 | 0 | 0.0 | -1.03 | -705.88 | 0.0 | -0.34 | -129.82 | 0.0 | -0.44 | -144.44 | 0.0 | 0.11 | 22.22 | 0.0 | 0.00 | -100.0 | 0.0 | -0.21 | -143.75 | 0.0 | 0.21 | -27.59 | 0.0 | -0.47 | -80.77 | 0.0 | 207 | 0.0 | 0.0 | 2.1 | -37.13 | 0.0 |
| 20Q2 (1) | 22.57 | 0.0 | 0.0 | 18.07 | 0.0 | 0.0 | 3.53 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.33 | 0.0 | 0.0 | 0.09 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.17 | 0.0 | 0.0 | 1.14 | 0.0 | 0.0 | 0.99 | 0.0 | 0.0 | 0.09 | 0.0 | 0.0 | 7.86 | 0.0 | 0.0 | 0.48 | 0.0 | 0.0 | 0.29 | 0.0 | 0.0 | -0.26 | 0.0 | 0.0 | 207 | 0.0 | 0.0 | 3.34 | 0.0 | 0.0 |
